[DNEX] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -42.39%
YoY- 202.31%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 794,284 1,513,264 403,829 269,320 257,650 243,740 268,114 106.40%
PBT 60,838 186,644 135,009 142,706 236,850 -107,308 25,756 77.45%
Tax -22,638 -53,424 -11,628 -6,056 358 -14,340 -5,880 145.84%
NP 38,200 133,220 123,381 136,650 237,208 -121,648 19,876 54.64%
-
NP to SH 38,200 133,220 123,381 136,650 237,208 -121,648 19,876 54.64%
-
Tax Rate 37.21% 28.62% 8.61% 4.24% -0.15% - 22.83% -
Total Cost 756,084 1,380,044 280,448 132,669 20,442 365,388 248,238 110.26%
-
Net Worth 802,199 828,752 767,369 748,087 775,774 623,075 653,661 14.64%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 802,199 828,752 767,369 748,087 775,774 623,075 653,661 14.64%
NOSH 764,000 774,534 752,323 748,087 745,937 741,756 734,451 2.66%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 4.81% 8.80% 30.55% 50.74% 92.07% -49.91% 7.41% -
ROE 4.76% 16.07% 16.08% 18.27% 30.58% -19.52% 3.04% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 103.96 195.38 53.68 36.00 34.54 32.86 36.51 101.02%
EPS 5.00 17.20 16.40 18.27 31.80 -16.40 2.70 50.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.07 1.02 1.00 1.04 0.84 0.89 11.66%
Adjusted Per Share Value based on latest NOSH - 767,428
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 22.88 43.59 11.63 7.76 7.42 7.02 7.72 106.46%
EPS 1.10 3.84 3.55 3.94 6.83 -3.50 0.57 55.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2311 0.2387 0.221 0.2155 0.2234 0.1795 0.1883 14.64%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.70 0.94 0.95 0.95 1.10 0.83 0.63 -
P/RPS 0.67 0.48 1.77 2.64 3.18 2.53 1.73 -46.89%
P/EPS 14.00 5.47 5.79 5.20 3.46 -5.06 23.28 -28.77%
EY 7.14 18.30 17.26 19.23 28.91 -19.76 4.30 40.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.88 0.93 0.95 1.06 0.99 0.71 -3.79%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 24/08/04 28/05/04 27/02/04 19/11/03 28/08/03 29/05/03 28/02/03 -
Price 0.69 0.74 1.07 0.94 1.16 1.00 0.81 -
P/RPS 0.66 0.38 1.99 2.61 3.36 3.04 2.22 -55.48%
P/EPS 13.80 4.30 6.52 5.15 3.65 -6.10 29.93 -40.34%
EY 7.25 23.24 15.33 19.43 27.41 -16.40 3.34 67.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.69 1.05 0.94 1.12 1.19 0.91 -19.29%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment